[TGUAN] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 102.43%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 551,107 516,366 565,609 535,675 452,977 399,609 348,948 7.90%
PBT 51,302 25,039 23,336 27,496 20,789 21,788 14,288 23.72%
Tax -6,582 -1,559 -714 -4,991 -1,673 -2,326 -1,060 35.53%
NP 44,720 23,480 22,622 22,505 19,116 19,462 13,228 22.48%
-
NP to SH 43,164 22,986 21,653 21,854 18,820 19,500 13,228 21.76%
-
Tax Rate 12.83% 6.23% 3.06% 18.15% 8.05% 10.68% 7.42% -
Total Cost 506,387 492,886 542,987 513,170 433,861 380,147 335,720 7.08%
-
Net Worth 417,851 377,664 301,963 281,987 252,476 234,546 209,417 12.19%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,315 - 3,156 - - - - -
Div Payout % 14.63% - 14.58% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 417,851 377,664 301,963 281,987 252,476 234,546 209,417 12.19%
NOSH 105,252 105,199 105,213 105,219 105,198 105,177 105,234 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.11% 4.55% 4.00% 4.20% 4.22% 4.87% 3.79% -
ROE 10.33% 6.09% 7.17% 7.75% 7.45% 8.31% 6.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 523.61 490.85 537.58 509.10 430.59 379.94 331.59 7.90%
EPS 41.01 21.85 20.58 20.77 17.89 18.54 12.57 21.76%
DPS 6.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 3.59 2.87 2.68 2.40 2.23 1.99 12.18%
Adjusted Per Share Value based on latest NOSH - 105,214
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 136.26 127.67 139.85 132.45 112.00 98.80 86.28 7.90%
EPS 10.67 5.68 5.35 5.40 4.65 4.82 3.27 21.76%
DPS 1.56 0.00 0.78 0.00 0.00 0.00 0.00 -
NAPS 1.0331 0.9338 0.7466 0.6972 0.6243 0.5799 0.5178 12.18%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.10 1.82 2.20 1.53 1.28 1.00 1.00 -
P/RPS 0.78 0.37 0.41 0.30 0.30 0.26 0.30 17.24%
P/EPS 10.00 8.33 10.69 7.37 7.15 5.39 7.96 3.87%
EY 10.00 12.01 9.35 13.58 13.98 18.54 12.57 -3.73%
DY 1.46 0.00 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.51 0.77 0.57 0.53 0.45 0.50 12.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 19/11/15 20/11/14 26/11/13 22/11/12 24/11/11 01/12/10 -
Price 4.26 2.25 2.24 1.66 1.33 1.16 0.97 -
P/RPS 0.81 0.46 0.42 0.33 0.31 0.31 0.29 18.65%
P/EPS 10.39 10.30 10.88 7.99 7.43 6.26 7.72 5.07%
EY 9.63 9.71 9.19 12.51 13.45 15.98 12.96 -4.82%
DY 1.41 0.00 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.63 0.78 0.62 0.55 0.52 0.49 13.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment